Scenario 3 (continued)

Revenue

PROVINCIAL GRANT (based on 121 students)------------------------------------------$546,239.00

ADDITIONAL EDUCATION AND FACILITY USE--------------------------------------------$25.000.00

FUNDRAISING-------------------------------------------------------------------------- $8,761.00

TOTAL REVENUE--------------------------------------------------------------------- $580,000.00

Balanced Budget